investorscraft@gmail.com

Intrinsic ValueShibaura Mechatronics Corporation (6590.T)

Previous Close¥23,420.00
Intrinsic Value
Upside potential
Previous Close
¥23,420.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shibaura Mechatronics Corporation operates as a specialized manufacturer of high-precision manufacturing equipment, serving the flat panel display (FPD), semiconductor, and electronic components industries. The company’s Fine Mechatronics segment provides critical wet cleaning, etching, and inspection systems essential for FPD and semiconductor fabrication, while its Mechatronics Systems segment offers advanced bonding and vacuum equipment. This positions Shibaura as a key supplier in the precision manufacturing ecosystem, particularly in Japan and Northeastern Asia. The company’s diversified segments, including vending machines and real estate leasing, provide supplementary revenue streams, though its core strength lies in industrial automation and thin-film processing technologies. With a legacy dating back to 1939, Shibaura has established long-term relationships with major electronics manufacturers, reinforcing its market position in a highly cyclical industry. Its ability to adapt to evolving semiconductor and display manufacturing trends, such as mini-LED and advanced packaging, underscores its technological relevance. However, competition from global players like Applied Materials and Tokyo Electron necessitates continuous innovation to maintain its niche.

Revenue Profitability And Efficiency

In FY 2024, Shibaura reported revenue of ¥67.6 billion, with net income of ¥8.8 billion, reflecting a robust 13% net margin. Operating cash flow stood at ¥6.0 billion, though capital expenditures of ¥2.1 billion indicate ongoing investments in production capacity. The company’s ability to sustain profitability amid cyclical industry demand highlights its operational discipline and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of ¥666.29 demonstrates strong earnings power, supported by high-margin equipment sales. The company’s capital efficiency is evident in its ability to generate positive free cash flow (¥3.9 billion after capex), though reliance on industrial capex cycles introduces volatility. A beta of 0.67 suggests lower systematic risk compared to broader tech hardware peers.

Balance Sheet And Financial Health

Shibaura maintains a solid balance sheet with ¥27.2 billion in cash and equivalents against ¥8.8 billion in total debt, providing ample liquidity. The low leverage ratio and strong cash position support flexibility for R&D or strategic acquisitions, though the real estate leasing segment adds minimal financial risk.

Growth Trends And Dividend Policy

Growth is tied to semiconductor and display industry capex cycles, with recent demand driven by advanced packaging and FPD upgrades. The company’s ¥278 per share dividend reflects a payout ratio of ~42%, balancing shareholder returns with reinvestment needs. Long-term trends in automation and electrification could sustain demand for its niche equipment.

Valuation And Market Expectations

At a market cap of ¥99.8 billion, Shibaura trades at ~11x trailing earnings, a discount to global semiconductor equipment peers. The valuation likely reflects its smaller scale and regional focus, though technological specialization offers upside if industry capex rebounds.

Strategic Advantages And Outlook

Shibaura’s deep expertise in precision mechatronics and longstanding client relationships provide a competitive moat. Near-term challenges include cyclical demand fluctuations, but its focus on emerging technologies like battery manufacturing equipment could diversify revenue. The outlook hinges on sustained innovation and Asia’s semiconductor supply chain expansion.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount